Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    01/03/2013
Contract ID: 120013   Estimate Number: 0014     Contract No: 710836
Residency: ANADARKO (07300)   Estimate Type: Progressive     Account No: 400700

Project Number(s): BRFY-116C(098)
Primary Job Piece No: 20956(04)
Contract Description: BRIDGE AND APPROACHES SH-17: OVER BEAVER CREEK AND A TRIBUTARY OF BEAVER CREEK 1.1 MILE EAST OF SH-65 IN STERLING. PROJECT LENGTH = 0.813 MILES
Primary County: COMANCHE              
Name of Road: SH-17              
Prime Contractor: T & G CONSTRUCTION, INC.              
    800 S. E. 1ST STREET              
    LAWTON , OK   73501              
Surety Company: WESTFIELD INSURANCE COMPANY              

Date Let: 01/19/2012 NTP Effective Date: 06/04/2012 Pay Period: 12/16/2012  TO  12/31/2012
Date Awarded: 02/06/2012 Date Work Began: 05/31/2012 Original Contract Time: 210
Date Contract Executed: 02/21/2012 Date Time Stopped: Current Time Charged: 195.00
Date NTP Issued: 02/27/2012 Completion Date: Current Time Allowed: 210.00
General Liability Expires: 10/01/2013 Workman's Comp Expires: 10/01/2013 Percent Time Used: 92.86 %
Specification Year: 2009     Date Approved: 01/03/2013

Current Contract Amount: $3,898,376.63 Total to Date Prev to Date This Estimate
Bid Amount: $3,898,376.63 Participating: $2,049,176.26 $1,997,807.05 $51,369.21
Percent Complete: 52.56 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $1,849,200.37 Total Earnings: $2,049,176.26 $1,997,807.05 $51,369.21
Unearned Balance: $1,849,200.37 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $2,049,176.26 $1,997,807.05 $51,369.21
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $2,049,176.26 $1,997,807.05 $51,369.21

Estimate Adjustment Detail

Contract ID: 120013   Estimate Number: 0014     Primary JP: 20956(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
No change orders have been created for this contract.


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
20956(04) 0052 Prestressed Concrete Beams(Type III) Stockpiled Material Initial Payment 0006 $111,784.60
20956(04) 0052 Prestressed Concrete Beams(Type III) Stockpiled Material Adjustment 0010 $-111,784.60
20956(04) 0079 Prestressed Concrete Beams(Type III) Stockpiled Material Adjustment 0009 $-73,664.50
20956(04) 0079 Prestressed Concrete Beams(Type III) Stockpiled Material Initial Payment 0002 $73,664.50
20956(04) 0080 Prestressed Concrete Beams(Type IV) Stockpiled Material Adjustment 0009 $-52,157.30
20956(04) 0080 Prestressed Concrete Beams(Type IV) Stockpiled Material Initial Payment 0002 $52,157.30
Subtotals For Stockpile Payments $0.00


LIQUIDATED DAMAGES HISTORY
Adjustment Description Estimate Nbr Time Units Rate Adjustment Amount
No liquidated damages have been assessed on this contract.
Subtotals For Liquidated Damages $


CONTRACT ADJUSTMENTS HISTORY
Adjustment Description Estimate Nbr Adjustment Amount
No general contract adjustments have been created on this contract.
Subtotals For Contract Adjustments $0.00


LINE ITEM ADJUSTMENT HISTORY
Project Item Nbr Line Item Description Adjustment Type Estimate Nbr Adj Quantity Unit Price Adjusted Amount
No line item adjustments have been created on this contract.
Subtotals For Line Item Adjustments $0.00


MILESTONE INFORMATION
Milestone Number Milestone Description Start Date End Date Current Time Allowed Rate Milestone Closed
No milestones exist for this contract.


MILESTONE ADJUSTMENTS
Milestone Number Milestone Adjustment Description Estimate Nbr Total
No milestones adjustments exist for this contract.
Subtotals For Milestones $

Line Item Detail

Contract ID: 120013   Estimate Number: 0014     Primary JP: 20956(04)



Line Item Number Item Description Item Number Units Bid Qty Current Quantity Quantity Paid This Est. Quantity Paid To Date Unit Price Amount Paid This Est. Amount Paid To Date
Fed/State Project Number:    BRFY-116C(098) Project:    20956(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.750 $10,000.00 $0.00 $7,500.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 27,068.000 27,068.000   8,904.000 $3.75 $0.00 $33,390.00
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 16,321.000 16,321.000   14,688.900 $6.00 $0.00 $88,133.40
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.000 0.500 $10,000.00 $0.00 $5,000.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 1,852.000 1,852.000   652.000 $1.25 $0.00 $815.00
0006 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 2.000 2.000   0.000 $300.00 $0.00 $0.00
0007 TEMPORARY SILT DIKE 221(F) 0100 LF 1,750.000 1,750.000   609.000 $6.25 $0.00 $3,806.25
0008 TEMPORARY ROCK FILTER DAM TYPE 1 221(G) 0150 CY 50.400 50.400   0.000 $700.00 $0.00 $0.00
0009 SOLID SLAB SODDING 230(A) 2806 SY 40,705.000 40,705.000   0.000 $0.99 $0.00 $0.00
0010 SEEDING METHOD B 232(B) 2814 AC 8.500 8.500   0.000 $315.00 $0.00 $0.00
0011 VEGETATIVE MULCHING 233(A) 2817 AC 8.500 8.500   4.250 $300.00 $0.00 $1,275.00
0012 MOWING 241 2832 AC 17.000 17.000   0.000 $100.00 $0.00 $0.00
0013 AGGREGATE BASE TYPE A 303(A) 2100 CY 4,767.000 4,767.000   0.000 $35.00 $0.00 $0.00
0014 FLY ASH 307(A) 4200 TON 1,168.400 1,168.400 382.440 382.440 $70.00 $26,770.80 $26,770.80
0015 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 21,637.000 21,637.000 7,930.670 7,930.670 $3.00 $23,792.01 $23,792.01
0016 SEPARATOR FABRIC 325 5271 SY 19,400.000 19,400.000   0.000 $1.50 $0.00 $0.00
0017 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 1,628.000 1,628.000   163.320 $20.00 $0.00 $3,266.40
0018 TACK COAT 407(B) 0250 GAL 2,396.000 2,396.000   0.000 $3.00 $0.00 $0.00
0019 PRIME COAT 408 5774 GAL 12,184.000 12,184.000   0.000 $6.00 $0.00 $0.00
0020 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 8,045.800 8,045.800   1,819.070 $68.00 $0.00 $123,696.76
0021 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 2,884.500 2,884.500   572.290 $73.00 $0.00 $41,777.17
0022 RUMBLE STRIP-METHOD HMA-CON 413(A) 4861 LF 7,450.000 7,450.000   0.000 $1.10 $0.00 $0.00
0023 CLASS AA CONCRETE 509(A) 0319 CY 27.000 27.000   0.000 $300.00 $0.00 $0.00
0024 CLASS A CONCRETE, SMALL STRUCTURES 509(C) 0322 CY 2.000 2.000   1.857 $400.00 $0.00 $742.80
0025 CLASS C CONCRETE 509(D) 0325 CY 24.000 24.000   0.000 $260.00 $0.00 $0.00
0026 REINFORCING STEEL 511(A) 0332 LB 3,918.000 3,918.000   0.000 $0.85 $0.00 $0.00
0027 6" CONCRETE DRIVEWAY 610(B) 0604 SY 300.200 300.200   0.000 $40.00 $0.00 $0.00
0028 INLET CDI RCB DES. 1 611(G) 5387 EA 2.000 2.000   0.000 $4,000.00 $0.00 $0.00
0029 JUNCTION BOXES 611(L) 0487 CF 70.000 70.000   61.957 $55.00 $0.00 $3,407.64
0030 21" CORR. GALV. STEEL PIPE 613(B) 0670 LF 90.000 90.000   0.000 $22.00 $0.00 $0.00
0031 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 536.000 536.000   310.000 $21.00 $0.00 $6,510.00
0032 36" CORR. GALV. STEEL PIPE 613(B) 0692 LF 34.000 34.000   34.000 $40.00 $0.00 $1,360.00
0033 35" X 24" CORR. GALV. STEEL PIPE ARCH 613(B) 4529 LF 168.000 168.000   0.000 $38.00 $0.00 $0.00
0034 8" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 0500 LF 600.000 600.000   0.000 $15.00 $0.00 $0.00
0035 8" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1097 LF 200.000 200.000   0.000 $15.00 $0.00 $0.00
0036 18" PREFAB. CULVERT END SECTION, ROUND 613(L) 5726 EA 22.000 22.000   0.000 $200.00 $0.00 $0.00
0037 TYPE BB6 CULVERT END TREATMENT 613(M) 7202 EA 2.000 2.000   0.000 $3,000.00 $0.00 $0.00
0038 OUTLET LATERAL HEADWALL 613(Q) 5946 EA 2.000 2.000   0.000 $1,000.00 $0.00 $0.00
0039 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $18,000.00 $0.00 $0.00
0040 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 16,466.000 16,466.000   2,881.660 $2.50 $0.00 $7,204.15
0041 SAWING PAVEMENT 619(C) 0924 LF 2,100.000 2,100.000   1,175.000 $5.00 $0.00 $5,875.00
0042 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 1,264.000 1,264.000   0.000 $14.37 $0.00 $0.00
0043 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 8.000 8.000   0.000 $2,100.00 $0.00 $0.00
0044 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 8.000 8.000   0.000 $1,475.00 $0.00 $0.00
0045 FENCE-STYLE WWF 624(A) 4281 LF 563.000 563.000   0.000 $6.00 $0.00 $0.00
0046 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 873.000 873.000   0.000 $6.00 $0.00 $0.00
0047 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 2.000 2.000   0.000 $70.00 $0.00 $0.00
0048 MAILBOX 629(C) 4960 EA 2.000 2.000   0.000 $25.00 $0.00 $0.00
0049 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 2.000 2.000   0.000 $10.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $50,562.81 $384,322.38
Fed/State Project Number:    BRFY-116C(098) Project:    20956(04) Category:    0200/BRIDGE 'A'
0050 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 198.000 198.000   198.000 $10.00 $0.00 $1,980.00
0051 CLSM BACKFILL 501(G) 6309 CY 252.000 252.000   135.000 $140.00 $0.00 $18,900.00
0052 PRESTRESSED CONCRETE BEAMS (TYPE III) 503(A) 1312 LF 749.300 749.300   749.300 $190.00 $0.00 $142,367.00
0053 APPROACH SLAB 504(A) 1304 SY 377.000 377.000   0.000 $160.00 $0.00 $0.00
0054 SAW-CUT GROOVING 504(B) 1305 SY 1,206.100 1,206.100   0.000 $4.00 $0.00 $0.00
0055 SEALED EXPANSION JOINT 504(C) 6250 LF 48.800 48.800   0.000 $350.00 $0.00 $0.00
0056 CONCRETE RAIL (TR4) 504(D) 6245 LF 544.800 544.800   0.000 $55.00 $0.00 $0.00
0057 STRUCTURAL STEEL 506(A) 1322 LB 1,490.000 1,490.000   1,490.000 $2.50 $0.00 $3,725.00
0058 STAINLESS STEEL FIXED BEARING ASSEMBLY 507(A) 6170 EA 16.000 16.000   16.000 $2,800.00 $0.00 $44,800.00
0059 STAINLESS STEEL EXPANSION BEARING ASSEMBLY 507(B) 6174 EA 8.000 8.000   8.000 $2,850.00 $0.00 $22,800.00
0060 CLASS AA CONCRETE 509(A) 1326 CY 224.400 224.400   18.000 $420.00 $0.00 $7,560.00
0061 CLASS A CONCRETE 509(B) 1328 CY 202.800 202.800   202.800 $420.00 $0.00 $85,176.00
0062 REINFORCING STEEL 511(A) 1332 LB 630.000 630.000   630.000 $1.00 $0.00 $630.00
0063 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 90,560.000 90,560.000   34,576.250 $1.10 $0.00 $38,033.88
0064 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 166.000 166.000   168.000 $30.00 $0.00 $5,040.00
0065 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 684.000 684.000   684.000 $34.00 $0.00 $23,256.00
0066 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 166.000 166.000   168.000 $15.00 $0.00 $2,520.00
0067 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 684.000 684.000   682.000 $15.00 $0.00 $10,230.00
0068 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 972.500 972.500   0.000 $4.00 $0.00 $0.00
0069 DRILLED SHAFTS 60" DIAMETER 516(A) 6096 LF 168.000 168.000   168.000 $900.00 $0.00 $151,200.00
0070 SEALER CRACK PREPARATION 523(A) 6550 LF 48.000 48.000   0.000 $3.00 $0.00 $0.00
0071 SEALER RESIN 523(B) 6560 GAL 0.600 0.600   0.000 $150.00 $0.00 $0.00
0072 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,964.000 1,964.000   255.440 $31.00 $0.00 $7,918.64
0073 TYPE I-A FILTER BLANKET 601(C) 1355 TON 355.000 355.000   92.380 $31.00 $0.00 $2,863.78
0074 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 96.000 96.000   96.000 $50.00 $0.00 $4,800.00
0075 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 95.000 95.000   95.000 $50.00 $0.00 $4,750.00
0076 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $20,000.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $578,550.30
Fed/State Project Number:    BRFY-116C(098) Project:    20956(04) Category:    0201/BRIDGE 'B'
0077 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 254.000 254.000   254.000 $10.00 $0.00 $2,540.00
0078 CLSM BACKFILL 501(G) 6309 CY 316.000 316.000   316.000 $140.00 $0.00 $44,240.00
0079 PRESTRESSED CONCRETE BEAMS (TYPE III) 503(A) 1312 LF 506.000 506.000   506.000 $190.00 $0.00 $96,140.00
0080 PRESTRESSED CONCRETE BEAMS (TYPE IV) 503(A) 1313 LF 338.700 338.700   338.700 $220.00 $0.00 $74,514.00
0081 APPROACH SLAB 504(A) 1304 SY 447.000 447.000   447.000 $160.00 $0.00 $71,520.00
0082 SAW-CUT GROOVING 504(B) 1305 SY 1,385.800 1,385.800   0.000 $4.00 $0.00 $0.00
0083 SEALED EXPANSION JOINT 504(C) 6250 LF 58.300 58.300   58.300 $350.00 $0.00 $20,405.00
0084 CONCRETE RAIL (TR4) 504(D) 6245 LF 625.600 625.600   625.600 $55.00 $0.00 $34,408.00
0085 STRUCTURAL STEEL 506(A) 1322 LB 1,560.000 1,560.000   1,560.000 $2.50 $0.00 $3,900.00
0086 STAINLESS STEEL FIXED BEARING ASSEMBLY 507(A) 6170 EA 16.000 16.000   16.000 $2,900.00 $0.00 $46,400.00
0087 STAINLESS STEEL EXPANSION BEARING ASSEMBLY 507(B) 6174 EA 8.000 8.000   8.000 $2,900.00 $0.00 $23,200.00
0088 CLASS AA CONCRETE 509(A) 1326 CY 256.900 256.900   256.900 $420.00 $0.00 $107,898.00
0089 CLASS A CONCRETE 509(B) 1328 CY 270.900 270.900   270.900 $420.00 $0.00 $113,778.00
0090 REINFORCING STEEL 511(A) 1332 LB 540.000 540.000   540.000 $1.00 $0.00 $540.00
0091 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 108,540.000 108,540.000   108,540.000 $1.10 $0.00 $119,394.01
0092 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 138.000 138.000   138.000 $30.00 $0.00 $4,140.00
0093 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 671.000 671.000   671.000 $34.00 $0.00 $22,814.00
0094 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 138.000 138.000   134.500 $10.00 $0.00 $1,345.00
0095 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 671.000 671.000   627.500 $10.00 $0.00 $6,275.00
0096 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 1,171.000 1,171.000   0.000 $4.00 $0.00 $0.00
0097 DRILLED SHAFTS 60" DIAMETER 516(A) 6096 LF 136.000 136.000   136.000 $900.00 $0.00 $122,400.00
0098 SEALER CRACK PREPARATION 523(A) 6550 LF 57.000 57.000   0.000 $3.00 $0.00 $0.00
0099 SEALER RESIN 523(B) 6560 GAL 0.700 0.700   0.000 $150.00 $0.00 $0.00
0100 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,998.000 1,998.000   252.230 $31.00 $0.00 $7,819.13
0101 TYPE I-A FILTER BLANKET 601(C) 1355 TON 417.000 417.000   132.520 $31.00 $0.00 $4,108.12
0102 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 114.000 114.000   114.000 $50.00 $0.00 $5,700.00
0103 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 66.000 66.000   66.000 $50.00 $0.00 $3,300.00
0104 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $20,000.00 $0.00 $0.00
Subtotals For Category     0201/BRIDGE 'B'    $0.00 $936,778.26
Fed/State Project Number:    BRFY-116C(098) Project:    20956(04) Category:    0300/TRAFFIC
0105 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 14.000 14.000   0.000 $90.00 $0.00 $0.00
0106 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 17,200.000 17,200.000   0.000 $0.37 $0.00 $0.00
0107 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 7,560.000 7,560.000   6,944.000 $0.16 $0.00 $1,111.04
0108 REMOVABLE PAVEMENT MARKING TAPE(4" WIDE) 857(C) 8851 LF 6,400.000 6,400.000   2,074.000 $0.80 $0.00 $1,659.20
0109 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 3,100.000 3,100.000   1,514.000 $0.25 $0.00 $378.50
0110 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 2,940.000 2,940.000 128.000 1,076.000 $0.55 $70.40 $591.80
0111 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 3,360.000 3,360.000 256.000 880.000 $0.55 $140.80 $484.00
0112 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 4,620.000 4,620.000 304.000 2,158.000 $0.55 $167.20 $1,186.90
0113 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 2,310.000 2,310.000 256.000 880.000 $0.02 $5.12 $17.60
0114 WING BARRICADES 880(C) 8848 SD 840.000 840.000 64.000 856.000 $1.00 $64.00 $856.00
0115 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 4,620.000 4,620.000 752.000 3,698.000 $0.45 $338.40 $1,664.10
0116 DRUMS 880(F) 8878 SD 15,120.000 15,120.000 1,024.000 3,809.000 $0.02 $20.48 $76.18
Subtotals For Category     0300/TRAFFIC    $806.40 $8,025.32
Fed/State Project Number:    BRFY-116C(098) Project:    20956(04) Category:    0600/STAKING
0117 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.750 $30,000.00 $0.00 $22,500.00
Subtotals For Category     0600/STAKING    $0.00 $22,500.00
Fed/State Project Number:    BRFY-116C(098) Project:    20956(04) Category:    0640/CONSTRUCTION
0118 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.500 $8,000.00 $0.00 $4,000.00
0119 FIELD OFFICE 640(A) 1398 EA 1.000 1.000   1.000 $5,000.00 $0.00 $5,000.00
0120 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $110,000.00 $0.00 $110,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $119,000.00
Subtotals For Project BRFY-116C(098) /20956(04) $51,369.21 $2,049,176.26